| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTANT | 6,445 | 3,323 | 3,322 | 3,322 |
| SHOPPING CENTER - PORTALES | 463 | 463 | 463 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| SHOPPING CENTER (50%) | 2004-06-26 | 364,785 | 126,666 | S/L | 39.0000 | 9,354 | 9,354 | 9,354 | |
| SPRINKLER SYSTEM (50%) | 2004-05-25 | 13,085 | 13,085 | S/L | 15.0000 | ||||
| LAND (50%) | 2004-06-26 | 60,000 | |||||||
| GAS/ELECTRIC UNIT (50%) | 2007-09-20 | 7,926 | 5,973 | S/L | 15.0000 | 528 | 528 | 528 | |
| GAS/ELECTRIC UNIT (50%) | 2007-10-01 | 7,926 | 5,814 | S/L | 15.0000 | 528 | 528 | 528 | |
| AIR/HEAT UNIT (50%) | 2007-10-24 | 5,815 | 4,267 | S/L | 15.0000 | 387 | 387 | 387 | |
| AIR/HEAT UNIT (50%) | 2007-10-24 | 5,815 | 4,267 | S/L | 15.0000 | 387 | 387 | 387 | |
| FENCE | 2007-08-12 | 1,182 | 891 | S/L | 15.0000 | 78 | 78 | 78 | |
| GAS/ELECTRIC UNIT (50%) | 2008-01-14 | 11,630 | 9,760 | S/L | 15.0000 | 387 | 387 | 387 | |
| AIR/HEAT UNIT (50%) | 2008-02-20 | 5,815 | 4,880 | S/L | 15.0000 | 194 | 194 | 194 | |
| CABINETS/MILLWORK | 2004-06-26 | 1,548 | 1,548 | S/L | 5.0000 | ||||
| MOLDINGS | 2004-06-26 | 1,004 | 1,004 | S/L | 5.0000 | ||||
| HVAC | 2004-06-26 | 3,666 | 3,666 | S/L | 5.0000 | ||||
| VCT | 2004-06-26 | 33,683 | 33,683 | S/L | 5.0000 | ||||
| SEALED CONCRETE | 2004-06-26 | 907 | 907 | S/L | 5.0000 | ||||
| FLOORING - CARPET | 2004-06-26 | 16,636 | 16,636 | S/L | 5.0000 | ||||
| QUARRY TILE | 2004-06-26 | 1,286 | 1,286 | S/L | 5.0000 | ||||
| WALL FINISHES | 2004-06-26 | 6,029 | 6,029 | S/L | 5.0000 | ||||
| RAISED WOOD PANELING | 2004-06-26 | 3,100 | 3,100 | S/L | 5.0000 | ||||
| INTERIOR WALLS | 2004-06-26 | 3,015 | 3,015 | S/L | 5.0000 | ||||
| FIRE EXTINGUISHER & CAB | 2004-06-26 | 1,218 | 1,218 | S/L | 5.0000 | ||||
| EMERGENCY LIGHTING | 2004-06-26 | 1,304 | 1,304 | S/L | 5.0000 | ||||
| COMMUNICATION/ELEC | 2004-06-26 | 11,221 | 11,221 | S/L | 5.0000 | ||||
| SECURITY / EXT. LIGHTING | 2004-06-26 | 1,321 | 1,321 | S/L | 5.0000 | ||||
| FRP WALL PANELS | 2004-06-26 | 814 | 814 | S/L | 5.0000 | ||||
| CANOPIES/AWNINGS/GUTTER | 2004-06-26 | 12,583 | 12,583 | S/L | 5.0000 | ||||
| OVERHEAD DOORS/DOCK ACC | 2004-06-26 | 407 | 407 | S/L | 5.0000 | ||||
| CEILING FANS | 2004-06-26 | 649 | 649 | S/L | 5.0000 | ||||
| MISC. STEEL PRODUCTS | 2004-06-26 | 1,492 | 1,492 | S/L | 5.0000 | ||||
| CLIMATE CONTROLLED VESTIBULE | 2004-06-26 | 6,056 | 6,056 | S/L | 5.0000 | ||||
| SURVEILANCE SYSTEM | 2004-06-26 | 2,194 | 2,194 | S/L | 5.0000 | ||||
| DOCK EQUIPMENT | 2004-06-26 | 1,531 | 1,531 | S/L | 7.0000 | ||||
| SITE PREPARATION | 2004-06-26 | 6,981 | 6,284 | S/L | 15.0000 | 465 | 465 | 465 | |
| TEMPORARY POWER | 2004-06-26 | 1,022 | 919 | S/L | 15.0000 | 68 | 68 | 68 | |
| SITE DRAINAGE | 2004-06-26 | 4,772 | 4,294 | S/L | 15.0000 | 318 | 318 | 318 | |
| PAVING/DRIVEWAYS/MISC FOUND | 2004-06-26 | 41,925 | 37,735 | S/L | 15.0000 | 2,795 | 2,795 | 2,795 | |
| EXTERIOR SIGNAGE | 2004-06-26 | 2,467 | 2,217 | S/L | 15.0000 | 165 | 165 | 165 | |
| PARKING LOT STRIPING/ BARRIERS | 2004-06-26 | 795 | 715 | S/L | 15.0000 | 53 | 53 | 53 | |
| SIDEWALKS / CURBS | 2004-06-26 | 2,899 | 2,608 | S/L | 15.0000 | 193 | 193 | 193 | |
| SECURITY LIGHTING POLES | 2004-06-26 | 1,670 | 1,501 | S/L | 15.0000 | 112 | 112 | 112 | |
| LOADING DOCK | 2004-06-26 | 1,020 | 918 | S/L | 15.0000 | 68 | 68 | 68 | |
| WINDSCREENS (50%) | 2009-01-21 | 1,015 | 1,015 | S/L | 5.0000 | ||||
| FLOORING (50%) | 2009-12-10 | 8,406 | 8,406 | S/L | 5.0000 | ||||
| HEATING A/C UNIT (50%) | 2009-03-12 | 9,850 | 9,850 | S/L | 5.0000 | ||||
| IMPROVEMENTS - GROCERY STORE (50%) | 2011-12-08 | 26,372 | 26,372 | S/L | 15.0000 | ||||
| REMODEL VACANT STORE | 2012-08-10 | 3,920 | 540 | S/L | 39.0000 | 101 | 101 | 101 | |
| IMPROVEMENTS -RESTROOM | 2016-04-15 | 8,664 | 4,765 | S/L | 15.0000 | 289 | 289 | 289 | |
| SPRINKLERS -50% | 2017-11-15 | 6,849 | 76 | S/L | 15.0000 | 457 | 457 | 457 | |
| TOLIETS - 50% | 2017-08-10 | 1,864 | 155 | S/L | 5.0000 | 373 | 373 | 373 | |
| GREASE TRAP -50% | 2017-12-14 | 9,027 | 50 | S/L | 15.0000 | 602 | 602 | 602 | |
| GREASE TRAP | 2018-02-16 | 24,390 | S/L | 15.0000 | 1,355 | 1,355 | 1,355 | ||
| BUILDING - TACO BELL | 2011-03-31 | 239,070 | 40,592 | S/L | 39.0000 | 5,977 | 5,977 | 5,977 | |
| LAND - TACO BELL | 2011-03-31 | 892,529 | |||||||
| BUILDING - DEL TACO | 2011-04-01 | 153,005 | 25,660 | S/L | 39.0000 | 3,825 | 3,825 | 3,825 | |
| LAND - DEL TACO | 2011-04-01 | 828,777 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| MERRILL LYNCH | ||
| MERRILL LYNCH STOCKS & MUTUAL FUNDS | 374,663 | 383,693 |
| Category/ Item | Cost/Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| LAND, BUILDINGS, AND EQUIPMENT | 2,872,933 | 490,996 | 2,381,937 | 3,996,135 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| TYLER ROAD LAND | AT COST | 474,061 | 531,240 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ORGANIZATION COSTS | 16,855 | 16,855 | 16,855 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| DUE FROM LLC | 2,730 | 234 | 234 |
| RETAINER - DLS | 3,000 | 755 | 755 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| SHOPPING CENTER - PORTALES | ||||
| REPAIRS & MAINTENANCE | 22,283 | 22,283 | 22,283 | |
| INSURANCE | 13,882 | 13,882 | 13,882 | |
| UTILITIES | 1,547 | 1,547 | 1,547 | |
| MANAGEMENT COSTS | 3,950 | 3,950 | 3,950 | |
| SUPPLIES | 261 | 261 | 261 | |
| REAL ESTATE TAXES | 6,355 | 6,355 | 6,355 | |
| TRAVEL | 227 | 227 | 227 | |
| TACO BELL PROPERTY | ||||
| BUSINESS LICENSE | 150 | 150 | 150 | |
| EXPENSES | ||||
| BANK CHARGES | 33 | 33 | 33 | |
| CLEAN UP TYLER ROAD | 741 | 741 | 741 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| DUE TO / FROM PORTALES | 392,047 | 37,938 |
| DUE TO TACO BELL | 3,679 | |
| DUE TO PORTALES | 647 | 647 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROFESSIONAL FEES | 934 | 934 | ||
| INVESTMENT FEES | 13,785 | 13,785 | 13,785 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PROPERTY TAXES - TYLER ROAD | 2,837 | 2,837 | 2,837 | |
| INTERNAL REVENUE SERVICE | 2,471 | 2,471 | ||
| SECRETARY OF STATE | 25 | 25 |